Revenue
4.06 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 4063000 USD Source
25 filing records in this dataset, filed from 2000-05-15 to 2005-11-14. Explore the available filing history and original sources.
4.06 million USD
2005-09-30 · USD
-27%
2005-09-30 · %
-1.22 million USD
2005-09-30 · USD
-1.28 million USD
2005-09-30 · USD
18845000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
18.2 million USD
2004-10-01 – 2005-09-30
-1.14 million USD
2004-10-01 – 2005-09-30
-1.71 million USD
2004-10-01 – 2005-09-30
286 thousand USD
2004-10-01 – 2005-09-30
-1.99 million USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-11-14.
Financial data available through: 2004-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 20.14 million
–
Current period
USD 20.57 million
–
20573000 − 20135000 = 438000 USD
20135000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source20573000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.67 million
–
Current period
−USD 336,000
–
-336000 − -5674000 = 5338000 USD
-5674000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-336000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.05 million
–
Current period
USD 1.08 million
–
1076000 − -3054000 = 4130000 USD
-3054000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source1076000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 138,000
–
Current period
USD 224,000
–
224000 − 138000 = 86000 USD
138000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source224000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 9142000 | 14186000 Derived | -5044000 | -222000 Derived | -4822000 | -6566000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 18166000 | 25316000 Derived | -7150000 | 1359000 Derived | -8509000 | -9741000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 31595000 | 41551000 Derived | -9956000 | -1814000 Derived | -8142000 | -9383000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 22408000 | 41818000 Derived | -19410000 | -2661000 Derived | -16749000 | -10132000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 20894000 | 36882000 Derived | -15988000 | -947000 Derived | -15041000 | -12102000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 20135000 | 26270000 Derived | -6135000 | -461000 Derived | -5674000 | -3192000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 20573000 | 21383000 Derived | -810000 | -474000 Derived | -336000 | 852000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Revenue | 9142000 |
|
| 1999 | Revenue | 18166000 |
|
| 2000 | Revenue | 31595000 |
|
| 2001 | Revenue | 22408000 |
|
| 2002 | Revenue | 20894000 |
|
| 2003 | Revenue | 20135000 |
|
| 2004 | Revenue | 20573000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 98.7% |
|
| 2000 | Year over year | 73.9% |
|
| 2001 | Year over year | -29.1% |
|
| 2002 | Year over year | -6.8% |
|
| 2003 | Year over year | -3.6% |
|
| 2004 | Year over year | 2.2% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Operating margin | -55.2% |
|
| 1999 | Operating margin | -39.4% |
|
| 2000 | Operating margin | -31.5% |
|
| 2001 | Operating margin | -86.6% |
|
| 2002 | Operating margin | -76.5% |
|
| 2003 | Operating margin | -30.5% |
|
| 2004 | Operating margin | -3.9% |
|
| 1998 | Net margin | -52.7% |
|
| 1999 | Net margin | -46.8% |
|
| 2000 | Net margin | -25.8% |
|
| 2001 | Net margin | -74.7% |
|
| 2002 | Net margin | -72% |
|
| 2003 | Net margin | -28.2% |
|
| 2004 | Net margin | -1.6% |
|
| 1998 | Free cash flow margin | -71.8% |
|
| 1999 | Free cash flow margin | -53.6% |
|
| 2000 | Free cash flow margin | -29.7% |
|
| 2001 | Free cash flow margin | -45.2% |
|
| 2002 | Free cash flow margin | -57.9% |
|
| 2003 | Free cash flow margin | -15.9% |
|
| 2004 | Free cash flow margin | 4.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -5845000 |
|
| 1999 | Operating cash flow | -8742000 |
|
| 2000 | Operating cash flow | -5645000 |
|
| 2001 | Operating cash flow | -9196000 |
|
| 2002 | Operating cash flow | -11817000 |
|
| 2003 | Operating cash flow | -3054000 |
|
| 2004 | Operating cash flow | 1076000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -6566000 |
|
| 1999 | Free cash flow | -9741000 |
|
| 2000 | Free cash flow | -9383000 |
|
| 2001 | Free cash flow | -10132000 |
|
| 2002 | Free cash flow | -12102000 |
|
| 2003 | Free cash flow | -3192000 |
|
| 2004 | Free cash flow | 852000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 0.9× |
|
| 2000 | Current assets / current liabilities | 9.54× |
|
| 2001 | Current assets / current liabilities | 9.63× |
|
| 2002 | Current assets / current liabilities | 8.08× |
|
| 2003 | Current assets / current liabilities | 7.71× |
|
| 2004 | Current assets / current liabilities | 7.13× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 4.82 million Exact valueExact value: -4822000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.85 million Exact valueExact value: -5845000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 721,000 Exact valueExact value: 721000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.57 million Calculation and evidence-5845000 − 721000 USD Exact free cash flow: -6566000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | −USD 8.51 million Exact valueExact value: -8509000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.74 million Exact valueExact value: -8742000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 999,000 Exact valueExact value: 999000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.74 million Calculation and evidence-8742000 − 999000 USD Exact free cash flow: -9741000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | −USD 8.14 million Exact valueExact value: -8142000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.65 million Exact valueExact value: -5645000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.74 million Exact valueExact value: 3738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.38 million Calculation and evidence-5645000 − 3738000 USD Exact free cash flow: -9383000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | −USD 16.75 million Exact valueExact value: -16749000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.2 million Exact valueExact value: -9196000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 936,000 Exact valueExact value: 936000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.13 million Calculation and evidence-9196000 − 936000 USD Exact free cash flow: -10132000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | −USD 15.04 million Exact valueExact value: -15041000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.82 million Exact valueExact value: -11817000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 285,000 Exact valueExact value: 285000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.1 million Calculation and evidence-11817000 − 285000 USD Exact free cash flow: -12102000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 5.67 million Exact valueExact value: -5674000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.05 million Exact valueExact value: -3054000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 138,000 Exact valueExact value: 138000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.19 million Calculation and evidence-3054000 − 138000 USD Exact free cash flow: -3192000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 336,000 Exact valueExact value: -336000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.08 million Exact valueExact value: 1076000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 224,000 Exact valueExact value: 224000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 852,000 Calculation and evidence1076000 − 224000 USD Exact free cash flow: 852000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001098803, 1098803, edgar:1098803